[CME] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CME] CME GROUP BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.6%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
CME's Result
CME's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 26,028 28,005 26,524 23,060 24,800 11,066 44,862 -8.67%
PBT 382 828 1,072 864 978 -710 -265 -
Tax -41 -233 -297 -189 -248 0 0 -
NP 341 594 774 674 730 -710 -265 -
-
NP to SH 342 593 729 577 730 -710 -265 -
-
Tax Rate 10.73% 28.14% 27.71% 21.88% 25.36% - - -
Total Cost 25,686 27,410 25,749 22,385 24,069 11,777 45,127 -8.96%
-
Net Worth 43,689 45,389 39,852 33,307 547,999 39,769 4,012 48.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 43,689 45,389 39,852 33,307 547,999 39,769 4,012 48.85%
NOSH 428,332 444,999 390,714 333,076 5,479,995 409,999 39,729 48.60%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.31% 2.12% 2.92% 2.93% 2.95% -6.42% -0.59% -
ROE 0.78% 1.31% 1.83% 1.73% 0.13% -1.79% -6.61% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.08 6.29 6.79 6.92 0.45 2.70 112.92 -38.53%
EPS 0.08 0.13 0.19 0.17 0.01 -0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.102 0.102 0.102 0.10 0.10 0.097 0.101 0.16%
Adjusted Per Share Value based on latest NOSH - 345,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.48 2.67 2.53 2.20 2.37 1.06 4.28 -8.68%
EPS 0.03 0.06 0.07 0.06 0.07 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0433 0.038 0.0318 0.5229 0.0379 0.0038 49.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.095 0.06 0.06 0.07 0.05 0.07 0.08 -
P/RPS 1.56 0.95 0.88 1.01 11.05 2.59 0.07 67.71%
P/EPS 118.75 45.00 32.14 40.38 375.00 -40.38 -11.98 -
EY 0.84 2.22 3.11 2.48 0.27 -2.48 -8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.59 0.59 0.70 0.50 0.72 0.79 2.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 23/11/12 23/11/11 26/11/10 24/11/09 28/11/08 -
Price 0.065 0.055 0.07 0.09 0.05 0.06 0.06 -
P/RPS 1.07 0.87 1.03 1.30 11.05 2.22 0.05 66.58%
P/EPS 81.25 41.25 37.50 51.92 375.00 -34.62 -8.98 -
EY 1.23 2.42 2.67 1.93 0.27 -2.89 -11.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.54 0.69 0.90 0.50 0.62 0.59 1.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment